129x Filetype XLS File size 0.04 MB Source: dpe.gov.in
CONTRACT & CONSTRUCTION SERVICES BALANCE SHEET (` in Lakhs) PARTICULARS 2013-14 2012-13 2011-12 I. EQUITY & LIABILITIES AUTHORISED CAPITAL 8511961 872898 932898 (1) Shareholders' Funds (a) Share Capital (i) Central Govt 725314 725314 725527 (ii) Others 48116 48116 43403 (b) Reserves & Surplus -4613 -117347 -188153 (c) Money received against share warrants 0 0 0 Total Shareholders' Funds (1(a)+1(b)+1(c) 768817 656083 580777 (2) Share application money pending 0 0 0 allotment (3) Non-current Liabilities (a) Long Term Borrowings 287239 929637 760880 (b) Deferred tax liabilities (Net) 103 33 158 (c) Other Long-term liabilities 115013 132146 121575 (d) Long-term provisions 61047 63536 54836 Total Non-Current Liabilities 3(a) to 3(d) 463402 1125352 937449 (4) Current Liabilities (a) Short Term Borrowings 910458 171204 127273 (b) Trade Payables 513915 441431 383448 (c) Other current liabilities 633530 625510 668091 (d) Short-term provisions 122399 111257 97783 Total Current Liabilities 4(a) to 4(d) 2180302 1349402 1276595 TOTAL EQUITY & LIABILITIES (1+2+3+4) 3412521 3130837 2794821 II. ASSETS (1) Non-Current Assets (a) Total Gross Fixed Assets 546573 531682 521102 (ai) Accumulated Depreciation, Depletion & 206605 190888 176995 Amortisation (aii) Accumulated Impairment 8 2664 227 (b) Total Net Fixed Assets ((a)-(ai)-(aii) 339960 338130 343880 (c) Capital work in progress 11739 15761 12701 (d) Intangible assets under developmet 176 173 417 (e) Non-Current Investments 84580 70191 64855 (f) Deferred Tax Assets (Net) 37293 32062 24440 (g) Long Term Loans and Advances 150908 132953 102068 (h) Other Non-Current Assets 79468 23307 31816 Total Non-Current Assets (b+c+d+e+f+g+h) 704124 612577 580177 (2) Current Assets (a) Current Investments 26537 41172 34128 (b) Inventories 1118377 1048129 868692 (c) Trade Recievables 441652 431812 381897 (d) Cash & Bank Balance 743187 690118 649491 (e) Short-term Loans & Advances 291260 186015 223355 (f) Other Current Assets 87384 121014 57081 Total Current Assets (a+b+c+d+e+f) 2708397 2518260 2214644 TOTAL ASSETS (1+2) 3412521 3130837 2794821 Important Indicators (i) Investment 1060669 1703067 1529810 (ii) Capital Employed 1056056 1585720 1341657 (iii) Net Worth 768817 656083 580777 (iv) Net Current Assets 528095 1168858 938049 (v) Cost of Sales 1493896 1386621 1301921 (vi) Net Value Added (at market price) 362486 313365 262692 (vii) Total Regular Employees (Nos.) 15091 14860 15430 (viii) Avg. Monthly Emoluments per 60772 58116 50095 Employee(`) CONTRACT & CONSTRUCTION SERVICES PROFIT & LOSS ACCOUNT (` in Lakhs) PARTICULARS 2013-14 2012-13 2011-12 (I) Revenue from Operations (Gross) 1656787 1509346 1392766 Less : Excise Duty 364 535 649 Revenue from Operations (Net) 1656423 1508811 1392117 (II) Other Income 69265 69065 57302 (III) Total Revenue (I+II) 1725688 1577876 1449419 (IV) Expenditure on: (a) Cost of materials consumed 96740 107636 88547 (b) Purchase of stock-in-trade 0 0 0 (c) Changes in inventories of finished goods, work-in- 240681 204677 154682 progress and stock in trade (d) Stores & Spares 1202 1077 1023 (e) Power & Fuel 45291 34355 11168 (f) Salary, Wages & Benefits/Employees Expense 110054 103632 92755 (g) Other Operating/direct/manufacturing Expenses 905429 904158 860496 (h) Rent, Royalty & Cess 629 2219 725 (i) Loss on sale of Assets/Investments 3 55 15 (j) Other Expenses 75737 6385 74169 Total Expenditure (IV (a to j)) 1477674 1365942 1283580 (V) PROFIT BEFORE DEPRECIATION, & IMPAIRMENT, 248014 211934 165839 FINANCE CHARGES/INTEREST, EXCEPTIONAL & EXTRAORDINARY ITEMS & TAXES (PBDIEET)(III-IV) (VI) Depreciation, Depletion & Amortisation 16217 17508 18160 (VII) Impairment 8 3226 196 (VIII) PROFIT BEFORE FINANCE COST/INTEREST, 231789 191200 147483 EXCEPTIONAL, EXTRA-ORDINARY ITEMS & TAXES (PBIEET)(V-VI-VII) (IX) Finance Cost (a) On Central Government Loans 10356 10253 10191 (b) On Foreign Loans 0 0 0 (c) Others 19017 16525 15182 (d) Less Finance Cost Capitalised 0 0 0 (e) Charged to P & L Account (a+b+c+d) 29373 26778 25373 (X) PROFIT BEFORE EXCEPTIONAL & EXTRA- 202416 164422 122110 ORDINARY ITEMS & TAX (PBEET)(VIII-IXe) (XI) Exceptional Items 2534 18092 1200 (XII) PROFIT BEFORE EXTRA-ORDINARY ITEMS & TAX 199882 146330 120910 (PBET)(X-XI) (XIII) Extra-Ordinary Items 0 418 -1345 (XIV) PROFIT BEFORE TAX (PBT)(XII-XIII) 199882 145912 122255 (XV) TAX PROVISIONS 52330 46802 30953 (XVI) NET PROFIT / LOSS FOR THE PERIOD FROM 147552 99110 91302 CONTINUING OPERATIONS AFTER TAX(XIV-XV) (XVII) Profit/Loss from discontinuing operations 0 0 0 (XVIII) Tax expenses of discontinuing operations 0 0 0 (XIX) Profit/Loss from discontinuing operations (after Tax) 0 0 0 (XVII-XVIII) (XX) Profit/Loss for the period (XVI+XIX) 147552 99110 91302 Financial Ratios (i) Sales : Capital Employed 156.85 95.15 103.76 (ii) Cost of Sales : Sales 90.19 91.9 93.52 (iii) Salary/Wages : Sales 6.64 6.87 6.66 (iii) Salary/Wages : Sales 6.64 6.87 6.66 (iv) Net Profit : Net Worth 19.19 15.11 15.72 (v) Debt : Equity 0.37 1.2 0.99 (vi) Current Ratio 1.24 1.87 1.73 (vii) Trade Recievables : Sales 26.66 28.62 27.43 (viii) Total Inventory : Sales 67.52 69.47 62.4
no reviews yet
Please Login to review.